[AIRPORT] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.44%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,140,770 1,090,175 977,018 898,638 909,775 921,117 888,107 4.25%
PBT 234,069 354,520 45,164 230,412 219,628 199,129 282,515 -3.08%
Tax -91,656 -115,131 -53,901 -64,023 -75,198 -49,131 -66,828 5.40%
NP 142,413 239,389 -8,737 166,389 144,430 149,998 215,687 -6.68%
-
NP to SH 142,081 239,389 -8,737 166,389 144,430 131,743 215,687 -6.71%
-
Tax Rate 39.16% 32.48% 119.35% 27.79% 34.24% 24.67% 23.65% -
Total Cost 998,357 850,786 985,755 732,249 765,345 771,119 672,420 6.80%
-
Net Worth 2,745,600 2,630,788 2,403,658 2,430,999 2,332,452 2,241,537 2,231,796 3.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 23,751 - 87,892 38,510 38,457 - -
Div Payout % - 9.92% - 52.82% 26.66% 29.19% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,745,600 2,630,788 2,403,658 2,430,999 2,332,452 2,241,537 2,231,796 3.51%
NOSH 1,102,650 1,100,748 1,097,560 1,099,999 1,100,213 1,098,792 1,099,406 0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.48% 21.96% -0.89% 18.52% 15.88% 16.28% 24.29% -
ROE 5.17% 9.10% -0.36% 6.84% 6.19% 5.88% 9.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 103.46 99.04 89.02 81.69 82.69 83.83 80.78 4.20%
EPS 12.89 21.75 -0.80 15.13 13.13 11.99 19.62 -6.75%
DPS 0.00 2.16 0.00 8.00 3.50 3.50 0.00 -
NAPS 2.49 2.39 2.19 2.21 2.12 2.04 2.03 3.46%
Adjusted Per Share Value based on latest NOSH - 1,099,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.66 60.84 54.53 50.15 50.77 51.41 49.56 4.25%
EPS 7.93 13.36 -0.49 9.29 8.06 7.35 12.04 -6.72%
DPS 0.00 1.33 0.00 4.91 2.15 2.15 0.00 -
NAPS 1.5323 1.4682 1.3414 1.3567 1.3017 1.251 1.2455 3.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.05 2.05 1.48 1.58 1.63 1.73 2.46 -
P/RPS 1.98 2.07 1.66 1.93 1.97 2.06 3.05 -6.94%
P/EPS 15.91 9.43 -185.92 10.45 12.42 14.43 12.54 4.04%
EY 6.29 10.61 -0.54 9.57 8.05 6.93 7.97 -3.86%
DY 0.00 1.05 0.00 5.06 2.15 2.02 0.00 -
P/NAPS 0.82 0.86 0.68 0.71 0.77 0.85 1.21 -6.27%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 30/11/04 21/11/03 28/11/02 25/10/01 24/11/00 -
Price 2.10 1.82 1.77 1.70 1.60 1.81 2.20 -
P/RPS 2.03 1.84 1.99 2.08 1.93 2.16 2.72 -4.75%
P/EPS 16.30 8.37 -222.35 11.24 12.19 15.10 11.21 6.43%
EY 6.14 11.95 -0.45 8.90 8.20 6.62 8.92 -6.03%
DY 0.00 1.19 0.00 4.71 2.19 1.93 0.00 -
P/NAPS 0.84 0.76 0.81 0.77 0.75 0.89 1.08 -4.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment